You are on page 1of 4

PT Jakarta Kyoei Steel Works Tbk.

Business

Steel

Company Status

PMDN

Underwriter

PT Mashill Jaya Securities

Shareholder
2000
PT Divisi Multi Sejati 
PT Matahari Diptanusa 
Public 

2001
36.60% PT Devisi Multi Sejahtera 
28.67% PT Matahari Diptanusa 
34.73% Thee Ning Khong 
Public 

2005
PT Devisi Multi Sejahtera 
PT Matahari Diptanusa 
Thee Ning Khong 
Public 

2006
36.67% PT Devisi Multi Sejahtera 
28.67% PT Matahari Diptanusa 
1.33% Thee Ning Khong 
33.33% Public 

2002
36.67% PT Devisi Multi Sejahtera 
28.67% PT Matahari Diptanusa 
1.33% Thee Ning Khong 
33.33% Public 

2007
30.56% PT Devisi Multi Sejahtera 
28.67% PT Matahari Diptanusa 
1.33% Thee Ning Khong 
39.44% Public 

2003
36.67% PT Devisi Multi Sejahtera 
28.67% PT Matahari Diptanusa 
1.33% Thee Ning Khong 
33.33% Public 

2008
30.56% PT Devisi Multi Sejahtera 
28.67% PT Matahari Diptanusa 
1.33% Thee Ning Khong 
39.44% Public 

2004
36.67% PT Devisi Multi Sejahtera 
28.67% PT Matahari Diptanusa 
1.33% Thee Ning Khong 
33.33% Public 

36.67%
28.67%
1.33%
33.33%

2009
30.56% PT Devisi Multi Sejahtera   
28.67% PT Matahari Diptanusa    
1.33% Thee Ning Khong           
39.44% Public                   

30.56%
28.67%
1.33%
39.44%

Fuad Djafar President Director Vice President Directors Directors Muhammad Djauhari. MBA The Kwen Ie Harry Lasmono Hartawan 198 2006 President Commissioner Commissioners Thee Ning Khong Drs. Fuad Djafar President Director Vice President Directors Directors Muhammad Djauhari. Fuad Djafar President Director Vice President Directors Directors Muhammad Djauhari. Fuad Djafar President Director Vice President Directors Directors Muhammad Djauhari. Fuad Djafar President Director Vice President Directors Directors Muhammad Djauhari. MBA The Kwen Ie Harry Lasmono Hartawan 192 2009 President Commissioner Commissioner Thee Ning Khong Drs. MBA The Kwen Ie Gunadi Sularko 318 2001 President Commissioner Commissioners Thee Ning Khong Ridwan Usman President Director Vice President Directors Directors Muhammad Djauhari. Fuad Djafar President Director Vice President Directors Directors Muhammad Djauhari. MBA The Kwen Ie Harry Lasmono Hartawan 174 . MBA The Kwen Ie Gunadi Sularko 200 2002 President Commissioner Commissioners Thee Ning Khong Sartomo President Director Vice President Directors Directors Muhammad Djauhari. Fuad Djafar President Director Vice President Director Director Muhammad Djauhari. MBA The Kwen Ie Harry Lasmono Hartawan 198 2005 President Commissioner Commissioners Thee Ning Khong Drs.Management & Number of Employees Board of Commissioners Board of Directors Number of Employees 2000 President Commissioner Commissioners Thee Ning Khong The Wai Ping Rebecca. Ridwan Usman President Director Vice President Directors Directors Muhammad Djauhari. MBA The Kwen Ie Gunadi Sularko 200 2003 President Commissioner Commissioners Thee Ning Khong Drs. MBA The Kwen Ie Harry Lasmono Hartawan 200 2004 President Commissioner Commissioners Thee Ning Khong Drs. MBA The Kwen Ie Harry Lasmono Hartawan 201 2008 President Commissioner Commissioners Thee Ning Khong Drs. MBA The Kwen Ie Harry Lasmono Hartawan 198 2007 President Commissioner Commissioners Thee Ning Khong Drs.

96 1998 1999 (7.36 (43.038) 189.a.956 66.185 93.91) (0.421) n.870 9.623 27.063 48.a (0.08 (20.19 n.263) 4.902 6.598 224.74) 0.101) 75.237) 2.430 309.a 40 (276) (2.476 34.64) 521.38 3.031 31.001 (4.116 87.846 38 (446.53) 40.28 (13.24) (0.26 n.350 91.584 852.48 0.219 87. 2.71 0.200) (248.002 23.555) 10.691 (1.000 (469.79 0.42) (0.202) 4.676 117.201) 275 (1.a.31 0.16 (0.282 16.120 97.28 10.56 74.246 284.609 224.905) (177. 0.279) 75.978) 4.895 Shareholders' Equity Paid-up capital Paid-up capital in excess of par value Revaluation of fixed assets Retained earnings (accumulated loss) (128.24 0.336 76.53) n.622 Per Share Data (Rp) Earnings (Loss) per Share Equity per Share Dividend per Share Closing Price (1.592) 25.52 (129.a.846 38 (404.817) 4.249 97.a.129) 25 157 (2.226) 4.290 64.493 82.14 (11.a.a.544 808.38) 2005 (6.422) (43.a n.67 0.a 0.48 0.686) (177.a 15 255 (2.090) (73.500 38 (210. 7. 3.86 n.75) 2003 (30.93) 116.67 2.447 110.271 16.96) (25. n.200) 17.187 90.332 73. n.283) (80.02 n.a n.000 (363.05) 0.494 184.166 (11.763 24.612 25.394) n. 2.309 99.226 37.342) 75.000 (366.464 259.187 117.442) n.67) (74.583 105.752 397.428 6.000 (389.596) 70 (534) (3. n.186) (855) 500 (301) (1.336 84.792 1.104 12.a n.452 636. n.a.165) 75.215 901.31) 4.558 685. 2.000 (359.a. 0.222 100.186 66.40) (11.516 105.240 1.46) (53.23 0.413 185.505 659.916) (45.324 1.256 19.269 3.23 n.60 0.43 0.622 558.94 2001 23.093) 75.a.554 953 39.935 83.713 (4.379) 75.15 9.95) 26.92 (0.706 29.436 48.a 0.854 (7.846 38 (549.92) 12.41) Financial Ratios PER (x) PBV (x) Dividend Payout (%) Dividend Yield (%) Current Ratio (x) Debt to Equity (x) Leverage Ratio (x) Gross Profit Margin (x) Operating Profit Margin (x) Net Profit Margin (x) Inventory Turnover (x) Total Assets Turnover (x) ROI (%) ROE (%) 1 2 3 4 Growth (%) Indicators Total Asset Share Holder's Equity Net Sales/Revenue Net Provit 2002 40.693 56.18 0.329 16.01) n.250 24.908 51.228 14.395) (2. 1.15 11.18 n.312 (20.160) 4.10 (0.193) (80.12 6.846 38 (442.846 38 (469.166) n.64) .40 0.338) (45.52 2004 (17.888 699.548 568.539 4.868 3.724 92.248) 30.04 n.346 68.931 9.710 85.160 659 362 Liabilities Current Liabilities of which Bank loans Bank borrowings Short-term debts Taxes payable Trade payables Accrued expenses Current maturities of long-term debt Long-term Liabilities of which Bank borrowings Non-Current Liabilities Minority Interests in Subsidiaries (million rupiah) 2001 2002 2003 2004 2005 383.318) 75.247) (41.871 52.125 648.010 200.684 885.a n.05) (0.a.211 10.03) n.35 4.a 0.a 65 (0.545 3. 1.366 31.a.165 154.562) 18. 1.804 (23.632 289.29 n.567) (209.122 22.03) - (0.794 2.41 0.a.366) (225.38 0.36 4.19 (65.a.363 377.76 (61.53) (44.06) (10.413 701.158 6. 0.846 38 (439.053 (5.a.097 470 649 729 636 440 71.706 54.a.50 n.435) 110.a.09) 62.a.76 0. 2.482 538.395 (9.380 622.997 34.000 (180. 1.75 (17.882) 75.a.a.13 n.10) 0.905) 51.000 (324.439 22.000 278.944 44.28 n.05) (0. 1.892 391.781 (202.354 91.59) 2000 (17.1998 1999 2000 Total Assets Current Assets of which Cash on hand and in banks Cash and cash equivalents Short-term investment Trade receivables Inventories Trade receivable from affiliates Advances Non-current Assets of which Fixed Asset Net Deffered Tax Assets-Net Investments Other Assets 408. n.891 14.02) n.583 254.719 38.a.a n.58) - (0.583 129.767) 4.046 526.585 196.56 (22.296 2.10 4.19 n.328 16.555 179.000 7.06 (67.846 38 (259.17 n.717 384.53 20.543 588.16 1.990 129.a.44 n.89) (17.662 1.a 65 71 (2.784) (10.17 (125.230 675.85) 362.38) (1.528 692.39 (65.246 191.970 23.625 753 125 23.864 4 33.202 122.989 497.01) - 0.37 6.049) Net Sales Cost of Good Sold Gross Profit Operating Expenses Operating Profit Other Income (Expenses) Profit (Loss) before Taxes Profit (Loss) after Taxes 148.262 375.03) n.414 39. 1.695 1.47 0.985) 4. 4.710 218.737 10.78 0.257 536.953 101.17 n.23) - (0.53) (208.501 310.119 376.125 39.616 48.893 111.

486) 4.a n.010 1.07 n.34 0.056 144. Mannan.169 613.315 16.57 2.06) (9. 2.493 103. Adnan & Co.319 33. 2.519) 75.96 n.a n.45 (12.504 48.846 38 (468.06) n.563 131.a 240 (199) (2.293 Liabilities Current Liabilities   of which   Taxes Payable   Trade payables   Accrued expenses   Non‐Current Liabilities 617.48 2.365) Net Sales Cost of Goods Sold Gross Profit (Loss) Operating Expenses Operating Profit (Loss) Other Income (Expenses) Profit (Loss) before Taxes Profit (Loss) after Taxes 125.846 38 (433.a.209) (35.a 4.057 169.000 (418.471 26.11 1.635 47.599 Shareholders' Equity   Paid‐up capital   Paid‐up capital                 in excess of par value   Revolution of fixed assets   Retained earnings (accumulated loss) (353.25 n.09) n.a.013 386 100.96) (7.066 8.a n.a 145 (233) (2.468 149.63 (9.a n.14 6.743 65.297) (35.285 121.03) (0.095 12.853 107.657 70 65.01) 2.025) (29.966 9.591 1.901 1.63 0.265 713 10.a (498.345 150.a (0.125 160.a 85 Financial Ratios PER (x) PBV (x) Dividend Payout (%) Dividend Yield (%) 3.967 678.604) 75.189 10.864 67.04 10.070 25.297 803 115.128 239 62.34 0. (2007).000 4.523 19.39 0.123 17.91 (0.268 900 604.24 n.SUMMARY OF FINANCIAL STATEMENT PT.248) (32.03) n.002) 190.086 718.43) (0.790) n.15) Per Share Data (Rp) Earnings (Loss) per Share Equity per Share Dividend per Share Closing Price PER = ‐0.03x  (June 2009) Financial Year: December 31 Public Accountant: S.694 1.a n.20 0.a (1. 2.696 426 651.50 0.51x .846 n.609 10.45 0.602) 75. PBV = ‐0.127 300. Jakarta Kyoei Steel Works Limited (JKSW) 2006       (million rupiah) 2007 2008 Total Assets Current Assets   of which   Cash and cash equivalents   Trade receivables   Inventories Non‐Current Assets   of which   Fixed Assets‐Net   Deffered Tax Assets    Other Assets 263.a 3.000 (388.488) 4.728) (42. Hisbullah & Jerry (2008) .591) n.011 29.916) 37 (2. Rasyid.a.280 (23.357) n.664 18.140 146.768 (6.710 594 84. Achmad. Sofwan.194 5.586 20.232 47.a Current Ratio (x) Debt to Equity (x) Leverage Ratio (x) Gross Profit Margin (x) Operating Profit Margin (x) Net Profit Margin (x) Inventory Turnover (x) Total Assets Turnover (x) ROI (%) ROE (%) 7.961) (8.11 n.167 29.196 290.244 47.